ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belicondo

, bangkok|Baan Lux-Sathon

฿37.1M฿122K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿122K/m²

District avg (3BR Condos)฿90K/m²

This property

Below avgAt avgAbove avg

Overpriced36% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Lux-Sathon

Selesai: 2011

Fasilitas

swimming pool

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿37.1M

Days on market: 0

Mar 27, 2026Listed

฿37.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿122K/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+93.8% vs district

+68.9% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿37.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿913K/mo

Monthly Breakdown

Mortgage Payment-฿167K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (303m² x ฿50)-฿15K

Maintenance-฿62K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment98.4%

Break-even Period1.0 years

Total Cost (25yr)฿74.4M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿24.2M

Down payment: ฿11.1M (30%)Loan: ฿26.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿314.2(Your property: +38869.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 2 bedrooms condo in Yan Nawa, Bangkok	฿42K	฿173	220m²	2	sale
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿52K	฿242	213m²	2	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿63K	฿276	214m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿84K	฿276	276m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿89K	฿345	245m²	3	rent
For sale and for rent 4 bedrooms condo in Yan Nawa, Bangkok	฿89K	฿311	272m²	4	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿94K	฿380	235m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿94K	฿345	268m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿94K	฿345	256m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿449	227m²	3	rent